Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$800.5M which is a rise of roughly 66% over the last nine months. As of 08/30/2022 they have ~A$43M debt and ~A$38.37M cash. They have 594M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/30/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $481.89M $800.50M 08/30/2022
Total Assets: $103.38M $99.24M 08/30/2022
Total Liabilities: $68.92M $66.16M 08/30/2022
Current Assets: $39.97M $38.37M 08/30/2022
Current Liabilities: $13.78M $13.23M 08/30/2022
Total Debt: $44.80M $43.00M 08/30/2022
Cash: $39.97M $38.37M 08/30/2022
Enterprise Value: $486.71M $805.13M 07/07/1995
Cash Flow: $73.80M $84.73M never
Cash Flow Multiple: 6.53 9.45 never
Net Debt to
Cash Flow Ratio:		 0.07 0.05 never
Finance within 1 year: 08/30/2022
Misc 08/30/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 594,000,000 594,000,000 08/30/2022
Shares (FD): 608,000,000 608,000,000 08/30/2022
Insider Ownership: n/a 50% 04/21/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2020 08/30/2022
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 08/30/2022
Production (Silver Eq Oz.): (guess) 
8,525,046		 (guess) 
8,254,769		 08/30/2022
Initial CapEx (Outstanding): $98.00M
20.34% of MCap		 $98.00M
12.24% of MCap 		08/30/2022
Funding Option: n/a n/a 08/30/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 8 04/12/2023

Resource Data

GOLD 08/30/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 08/30/2022
Measured & Indicated: 1.00M 1.00M 08/30/2022
Inferred: 0.10M 0.10M 08/30/2022
Reserves & Resources: 1.10M 1.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 08/30/2022
Measured & Indicated: 0.83M 0.83M 08/30/2022
Inferred: 0.04M 0.04M 08/30/2022
Reserves & Resources: 0.88M 0.88M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 08/30/2022
Cash Cost: $700 $700 08/30/2022
Extra Operating Cost: $400 $400 08/30/2022
Average Grade: 2.00 g/t 2.00 g/t 08/30/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 08/30/2022
Annual Production: 100,000oz. 100,000oz. 08/30/2022
Cash Cost: $750 $900 04/21/2023
Extra Operating Cost: $400 $500 04/21/2023
SILVER 08/30/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 08/30/2022
Measured & Indicated: n/a n/a 08/30/2022
Inferred: n/a n/a 08/30/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/30/2022
Measured & Indicated: n/a n/a 08/30/2022
Inferred: n/a n/a 08/30/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/30/2022
Extra Operating Cost: n/a n/a 08/30/2022
Average Grade: n/a n/a 08/30/2022
Recovery Rate: n/a n/a 08/30/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/30/2022
Annual Production: n/a n/a 08/30/2022
Cash Cost: n/a n/a 08/30/2022
Extra Operating Cost: n/a n/a 08/30/2022

Property

Last Analysis Data  (08/30/2022)
Stage Name Owned Au Ag Cu Notes
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp O'Chhung 100% show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp O'Chhung 100% show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable		 08/30/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.90M 0.90M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $564.57M $648.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $564.57M $648.18M n/a
Max Profit / Current MCap: 1.172 0.810 n/a
Max Profit Per Share (Gold): $0.93 $1.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.93 $1.07 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $629.92 $1,046.40 n/a
FD MCap / Silver Eq.: $7.39 $12.68 n/a
FD MCap / Per Metal
as % Spot Price:		 34.27% 53.74% n/a
Measured &
Indicated		 08/30/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $614.75M $705.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $614.75M $705.80M n/a
Max Profit / Current MCap: 1.276 0.882 n/a
Max Profit Per Share (Gold): $1.01 $1.16 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.01 $1.16 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $578.49 $960.98 n/a
FD MCap / Silver Eq.: $6.79 $11.64 n/a
FD MCap / Per Metal
as % Spot Price:		 31.47% 49.35% n/a

Reserves &
Resources		 08/30/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 0.88M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $646.12M $741.81M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $646.12M $741.81M n/a
Max Profit / Current MCap: 1.341 0.927 n/a
Max Profit Per Share (Gold): $1.06 $1.22 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.06 $1.22 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $550.41 $914.33 n/a
FD MCap / Silver Eq.: $6.46 $11.08 n/a
FD MCap / Per Metal
as % Spot Price:		 29.95% 46.95% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×